CashFlowRE
Sign in Sign up
2332 County Road 1455
C Composite 57.28
Why this score? — see what drove the C grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +23.6/30.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.0/10.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

2332 County Road 1455 · Mount Pleasant, TX 75455
3 bd · 2.0 ba · 970 sqft · SingleFamily · 78 Days on market
Built 2025 1.39 ac lot ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to peaceful country living in Mount Pleasant, Texas! This brand-new 2025 single-wide home offers 3 bedrooms and 2 bathroom with a comfortable and functional layout designed for everyday living. Inside, you’ll find a cozy living room, a practical kitchen, and well-sized bedrooms that make great use of the space. Situated on 1.39 acres, this property gives you plenty of room to enjoy the outdoors, add a shop, garden, or simply relax and take in the quiet East Texas surroundings. Whether you're looking for an affordable starter home, investment property, or a place to enjoy country living with space to spread out, this property has tons of potential. Don’t miss your chance to own a newly built home on acreage in the desirable Mount Pleasant area!

Key facts

  • 1.39 acre lot
  • Built 2025
  • Listed 77 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $254 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $135k).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.5% in Mount Pleasant — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 77/100 on livability (#81 in TX, #2,808 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment C-, schools D-, amenities D-.
  • Mount Pleasant ISD (town): math 45% / reading 44% proficiency, ranked #291 of 826 in TX (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 382 active listings in the ZIP; 47 units permitted in Titus County in 2024 (10 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $50k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y; major wildfire risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.10%
Cap rate
8.55%
Cash-on-cash
8.06%
DSCR
1.36
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-5,691
Equity at exit
$20,129
10-year hold
IRR
5.7%
Equity multiple
1.42×
Total profit
$15,931
Equity at exit
$11,672

Cash invested: $37,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 75455

Home prices YoY
-27.0%
Active inventory
382
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$1,490 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$159 /mo · $1,907/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$254

Break-even live

Break-even rent $1,169
Max offer price $135,000
Occupancy floor 78%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$33,750
Closing costs
$4,050
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 25 events

  1. 2026-06-19
    days on market $135,000 Active 78 DOM
  2. 2026-06-18
    days on market $135,000 Active 77 DOM
  3. 2026-06-17
    days on market $135,000 Active 76 DOM
  4. 2026-06-16
    days on market $135,000 Active 75 DOM
  5. 2026-06-15
    days on market $135,000 Active 74 DOM
  6. 2026-06-14
    days on market $135,000 Active 72 DOM
  7. 2026-06-12
    days on market $135,000 Active 71 DOM
  8. 2026-06-09
    days on market $135,000 Active 68 DOM
  9. 2026-06-08
    days on market $135,000 Active 67 DOM
  10. 2026-06-07
    days on market $135,000 Active 66 DOM
  11. 2026-06-07
    pricedays on market $135,000 Active 65 DOM
  12. 2026-06-03
    days on market $165,000 Active 62 DOM
  13. 2026-06-02
    days on market $165,000 Active 61 DOM
  14. 2026-06-01
    days on market $165,000 Active 60 DOM
  15. 2026-05-31
    days on market $165,000 Active 59 DOM
  16. 2026-05-30
    days on market $165,000 Active 58 DOM
  17. 2026-05-15
    price $165,000 776-char remark
    Show marketing remark (773 chars)

    Welcome to peaceful country living in Mount Pleasant, Texas! This brand-new 2025 single-wide home offers 3 bedrooms and 2 bathroom with a comfortable and functional layout designed for everyday living. Inside, you’ll find a cozy living room, a practical kitchen, and well-sized bedrooms that make great use of the space. Situated on 1.39 acres, this property gives you plenty of room to enjoy the outdoors, add a shop, garden, or simply relax and take in the quiet East Texas surroundings. Whether you're looking for an affordable starter home, investment property, or a place to enjoy country living with space to spread out, this property has tons of potential. Don’t miss your chance to own a newly built home on acreage in the desirable Mount Pleasant area!

  18. 2026-05-15
    price $165,000 773-char remark
    Show marketing remark (773 chars)

    Welcome to peaceful country living in Mount Pleasant, Texas! This brand-new 2025 single-wide home offers 3 bedrooms and 2 bathroom with a comfortable and functional layout designed for everyday living. Inside, you’ll find a cozy living room, a practical kitchen, and well-sized bedrooms that make great use of the space. Situated on 1.39 acres, this property gives you plenty of room to enjoy the outdoors, add a shop, garden, or simply relax and take in the quiet East Texas surroundings. Whether you're looking for an affordable starter home, investment property, or a place to enjoy country living with space to spread out, this property has tons of potential. Don’t miss your chance to own a newly built home on acreage in the desirable Mount Pleasant area!

  19. 2026-04-02
    listed $185,000 Active 776-char remark
    Show marketing remark (773 chars)

    Welcome to peaceful country living in Mount Pleasant, Texas! This brand-new 2025 single-wide home offers 3 bedrooms and 2 bathroom with a comfortable and functional layout designed for everyday living. Inside, you’ll find a cozy living room, a practical kitchen, and well-sized bedrooms that make great use of the space. Situated on 1.39 acres, this property gives you plenty of room to enjoy the outdoors, add a shop, garden, or simply relax and take in the quiet East Texas surroundings. Whether you're looking for an affordable starter home, investment property, or a place to enjoy country living with space to spread out, this property has tons of potential. Don’t miss your chance to own a newly built home on acreage in the desirable Mount Pleasant area!

  20. 2026-04-02
    listed $185,000 Active 773-char remark
    Show marketing remark (773 chars)

    Welcome to peaceful country living in Mount Pleasant, Texas! This brand-new 2025 single-wide home offers 3 bedrooms and 2 bathroom with a comfortable and functional layout designed for everyday living. Inside, you’ll find a cozy living room, a practical kitchen, and well-sized bedrooms that make great use of the space. Situated on 1.39 acres, this property gives you plenty of room to enjoy the outdoors, add a shop, garden, or simply relax and take in the quiet East Texas surroundings. Whether you're looking for an affordable starter home, investment property, or a place to enjoy country living with space to spread out, this property has tons of potential. Don’t miss your chance to own a newly built home on acreage in the desirable Mount Pleasant area!

  21. 2026-03-30
    historical
  22. 2026-02-25
    listed $175,000 Active
  23. 2024-11-13
    soldstatus
  24. 2023-12-29
    listed $199,900 Active
  25. 2007-05-03
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$1,907 · $159/mo
Projected year-2 tax
$2,470 · $206/mo
Expected delta
+$563/yr (+$47/mo · 29.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥112°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$17,878
− Mortgage interest
−$7,562
− Property taxes
−$1,907
− Insurance
−$675
− Repairs & maintenance
−$1,430
− Management
−$1,430
− Depreciation
−$3,927
Taxable income
$946
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$227
After-tax cash flow
$2,819/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Mount Pleasant ISD
NCES district ID
4831760
Math proficiency
45% ▼ -7.00%
Reading proficiency
44% ▲ 2.00%
Median HH income
$40,642
Composite
37.35/100
National rank
#4437
State rank
#291 of 826 in TX

Livability — Mount Pleasant

Score
77/100
State rank
#81
US rank
#2808

Category grades

Amenities D- Commute F Cost of living A+ Crime B- Employment C- Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Titus County · 26,903 people
City population
26,903
Metro
Mount Pleasant, TX
Population (ZIP)
26,903
Household income
$56,163
Rent vs Own
32.3% rent · 67.7% own
Severe rent burden
758.0

Population outlook (Titus County) Hauer SSP2

Today (2025)
33,205 people
By 2030
33,187 · -0.1%
By 2040
32,931 · -0.8%
By 2050
32,231 · -2.9%
By 2075
29,507 · -11.1%
By 2100
25,369 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
Hispanic / Latino 45% White 42% Two or more races 15% Black 10% Asian 1%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Lithuanian 1% Slovak 1% Italian 1%
Foreign-born
18% · Canada, Vietnam
Languages at home
61% English-only · Spanish 37% Vietnamese 1%

Political lean MEDSL · Titus

2024 margin
Solid R (+54.7) · D 22.3% · R 77.0%
2008→2024 swing
-23.5pp toward R · 2008: -31.2pp · 2024: -54.7pp
All cycles
2024: R+54.7 2020: R+44.7 2016: R+42.1 2012: R+39.0 2008: R+31.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -79.66%
Current HPI
215.4205
Rent YoY
Metro
Mount Pleasant, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

-17.5% since first listed
9 events — show timeline
  • 2026-05-15 Price Changed $165,000 NTREIS
  • 2026-05-15 Price Changed $165,000 GTAR
  • 2026-04-02 Listed $185,000 GTAR
  • 2026-04-02 Listed $185,000 NTREIS
  • 2026-03-30 Listing Removed NTREIS
  • 2026-02-25 Listed $175,000 NTREIS
  • 2024-11-13 Sold (Public Records) Public Records
  • 2023-12-29 Listed $199,900 LAAR
  • 2007-05-03 Sold (Public Records) Public Records

Property tax history

+65.5%/yr

Latest (2025): $1,907 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…